Mdxhealth Announces Fourth Quarter and Full-Year 2025 Financial Results
Fourth quarter revenue growth of 19% to
2025 revenue growth of 20% to
Conference call with Q&A today at
“Our growth ambitions go well beyond where we have been and where we are today, which informs our confidence in sustainable growth going forward. We expect our business to accelerate in 2026, reflected in our 2026 guidance of
Key Highlights:
- 2025 revenue of
$107.9 million , an increase of 20% over 2024 - Fourth quarter revenue of
$29.5 million , an increase of 19% over prior year period - Fourth quarter adjusted EBITDA of
($2.1) million , a 53% increase over prior year period - Fourth quarter tissue-based (Confirm mdx and GPS) test volume of 11,201, a decrease of 5% over prior year period
- Fourth quarter liquid-based (ExoDx, Select mdx, Resolve mdx, Germline) test volume of 27,486, an increase of 128% over prior year period
- Year-end cash and cash equivalents balance of
$29.0 million
Financial review for the fourth quarter and year ended
| USD in ‘000 (except per share data) Unaudited | Three months ended | Twelve months ended | ||||||
| 2025 | 2024 | % Change | 2025 | 2024 | % Change | |||
| Revenue | 29,545 | 24,739 | 19% | 107,875 | 90,049 | 20% | ||
| Cost of goods | (10,858) | (9,222) | 18% | (38,242) | (34,908) | 10% | ||
| Gross Profit | 18,687 | 15,517 | 20% | 69,633 | 55,141 | 26% | ||
| Operating expenses | (23,949) | (20,125) | 19% | (84,041) | (79,863) | 5% | ||
| Operating loss | (5,262) | (4,608) | 14% | (14,408) | (24,722) | (42%) | ||
| Net loss | (8,928) | (6,841) | 31% | (33,519) | (38,069) | (12%) | ||
| Adjusted EBITDA* | (2,112) | (1,378) | 53% | (1,131) | (14,672) | (92%) | ||
| Basic and diluted loss per share | (0.17) | (0.14) | 21% | (0.67) | (1.16) | (42%) | ||
* A reconciliation of IFRS to non-IFRS financial measures has been provided in the tables included in this press release. An explanation of these measures is also included below under the heading "Non-IFRS Measures"
Fourth Quarter 2025 Financial Results
Revenue increased 19% to
Gross profit increased 20% to
Operating expenses increased 19% to
Net loss increased 31% to
Adjusted EBITDA was
A reconciliation of IFRS to non-IFRS financial measures has been provided in the tables included in this press release. An explanation of these measures is also included below under the heading "Non-IFRS Measures."
Full Year 2025 Financial Results
Revenue increased 20% to
Gross profit increased 26% to
Operating expenses increased 5% to
Net loss decreased 12% to
Adjusted EBITDA was
A reconciliation of IFRS to non-IFRS financial measures has been provided in the tables included in this press release. An explanation of these measures is also included below under the heading "Non-IFRS Measures."
Cash and cash equivalents as of
Outlook for 2026
The Company is maintaining its previously issued 2026 revenue guidance of
Conference Call
To participate in the conference call, please select your phone number below:
Int’l: 1-412-317-5180
Webcast: https://viavid.webcasts.com/starthere.jsp?ei=1753070&tp_key=27bce7d4de
To ensure a timely connection, it is recommended that users register at least 10 minutes prior to the scheduled
start time.
About mdxhealth
Non-IFRS disclosure
In addition to the Company’s financial results determined in accordance with IFRS, the Company provides adjusted EBITDA and adjusted EBITDA margin, non-IFRS measures that the Company determines to be useful in evaluating its operating performance. The Company defines adjusted EBITDA as net loss less interest expense, depreciation and amortization of intangible assets, impairment, share-based compensation, fair-value adjustments, debt extinguishment costs, provision for inventory obsolescence, reduction in force severance costs, ExoDx acquisition expenses, amendments related to the Exact Sciences earnout, income tax benefit (expense), and other financial and non-cash expenses. Management believes that presentation of non-IFRS financial measures provides useful supplemental information to investors and facilitates the analysis of the Company’s core operating results and comparison of operating results across reporting periods. Adjusted EBITDA margin is calculated as adjusted EBITDA divided by total revenue. The Company uses this non-IFRS financial information to establish budgets, manage the Company’s business, and set incentive and compensation arrangements. However, non-IFRS financial information is presented for supplemental information purposes only, has limitations as an analytical tool and should not be considered in isolation or as a substitute for financial information presented in accordance with IFRS. For example, non-IFRS adjusted EBITDA excludes a number of expense items that are included in net loss. As a result, positive adjusted EBITDA may be achieved while a significant net loss persists. The Company’s presentation of expected non-IFRS adjusted EBITDA is a forward-looking statement about the Company’s future financial performance. This non-IFRS measure includes adjustments like share-based compensation, debt extinguishment costs, fair-value adjustments related to contingent considerations that are difficult to predict for future periods because the nature of the adjustments pertain to events that have not yet occurred. Additionally, management does not forecast many of the excluded items for internal use. Information reconciling forward-looking non-IFRS measures to IFRS measures is therefore not available without unreasonable effort and is not provided. The occurrence, timing, and amount of any of the items excluded from IFRS to calculate non-IFRS could significantly impact the Company’s IFRS results.
Forward-Looking Statement: This press release contains forward-looking statements and estimates with respect to the anticipated future performance of
NOTE: The mdxhealth logo, mdxhealth, Confirm mdx, Select mdx, Resolve mdx, Genomic Prostate Score, GPS mdx,
![]() |
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF PROFIT OR LOSS
| Three Months Ended | Year Ended | |||||||||||||||
| In thousands of $ (except per share amounts) | 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Revenues | $ | 29,545 | $ | 24,739 | $ | 107,875 | $ | 90,049 | ||||||||
| Cost of sales (exclusive of amortization of intangible assets) | (10,858 | ) | (9,222 | ) | (38,242 | ) | (34,908 | ) | ||||||||
| Gross profit | 18,687 | 15,517 | 69,633 | 55,141 | ||||||||||||
| Research and development expenses | (3,277 | ) | (2,788 | ) | (10,350 | ) | (10,552 | ) | ||||||||
| Selling and marketing expenses | (12,233 | ) | (9,701 | ) | (42,564 | ) | (40,981 | ) | ||||||||
| General and administrative expenses | (7,392 | ) | (5,865 | ) | (26,928 | ) | (22,801 | ) | ||||||||
| Amortization of intangible assets | (1,253 | ) | (1,330 | ) | (5,192 | ) | (4,905 | ) | ||||||||
| Other operating (expense) income, net | 206 | (441 | ) | 993 | (624 | ) | ||||||||||
| Operating loss | (5,262 | ) | (4,608 | ) | (14,408 | ) | (24,722 | ) | ||||||||
| Financial expenses, net | (5,238 | ) | (2,185 | ) | (20,968 | ) | (12,965 | ) | ||||||||
| Loss before income tax | (10,500 | ) | (6,793 | ) | (35,376 | ) | (37,687 | ) | ||||||||
| Income tax | 1,572 | (48 | ) | 1,857 | (382 | ) | ||||||||||
| Loss for the period | $ | (8,928 | ) | $ | (6,841 | ) | $ | (33,519 | ) | $ | (38,069 | ) | ||||
| Loss per share attributable to parent | ||||||||||||||||
| Basic and diluted | $ | (0.17 | ) | $ | (0.14 | ) | $ | (0.67 | ) | $ | (1.16 | ) | ||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
| In thousands of $ | 2025 | 2024 | ||||||||
| ASSETS | ||||||||||
| Non-current assets | ||||||||||
| $ | 38,948 | $ | 35,926 | |||||||
| Intangible assets | 39,424 | 40,592 | ||||||||
| Property, plant and equipment | 4,855 | 4,363 | ||||||||
| Right-of-use assets | 9,821 | 8,617 | ||||||||
| Financial assets | 1,496 | 936 | ||||||||
| Total non-current assets | 94,544 | 90,434 | ||||||||
| Current assets | ||||||||||
| Assets held-for-sale | 940 | - | ||||||||
| Inventories | 6,741 | 3,869 | ||||||||
| Trade receivables | 14,675 | 14,440 | ||||||||
| Prepaid expenses and other current assets | 2,021 | 1,788 | ||||||||
| Cash and cash equivalents | 29,032 | 46,798 | ||||||||
| Total current assets | 53,409 | 66,895 | ||||||||
| TOTAL ASSETS | $ | 147,953 | $ | 157,329 | ||||||
| EQUITY | ||||||||||
| Share capital | $ | 219,209 | $ | 214,670 | ||||||
| Issuance premium | 153,177 | 153,177 | ||||||||
| Accumulated deficit | (403,034 | ) | (369,515 | ) | ||||||
| Share-based compensation | 19,335 | 17,124 | ||||||||
| Translation reserve | (781 | ) | (615 | ) | ||||||
| Total equity | (12,094 | ) | 14,841 | |||||||
| LIABILITIES | ||||||||||
| Non-current liabilities | ||||||||||
| Loans and borrowings | 76,197 | 50,967 | ||||||||
| Lease liabilities | 8,509 | 7,413 | ||||||||
| Other non-current financial liabilities | 25,807 | 41,445 | ||||||||
| Total non-current liabilities | 110,513 | 99,825 | ||||||||
| Current liabilities | ||||||||||
| Loans and borrowings | - | 324 | ||||||||
| Lease liabilities | 1,898 | 1,360 | ||||||||
| Trade payables | 10,330 | 8,001 | ||||||||
| Other current liabilities | 6,741 | 6,567 | ||||||||
| Other current financial liabilities | 30,565 | 26,411 | ||||||||
| Total current liabilities | 49,534 | 42,663 | ||||||||
| Total liabilities | 160,047 | 142,488 | ||||||||
| TOTAL EQUITY AND LIABILITIES | $ | 147,953 | $ | 157,329 | ||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
| Year Ended | |||||||||||
| In thousands of $ For the years ended | 2025 | 2024 | |||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||||||||
| Operating loss | $ | (14,408 | ) | $ | (24,722 | ) | |||||
| Depreciation | 4,016 | 3,134 | |||||||||
| Amortization of intangible assets | 5,192 | 4,905 | |||||||||
| Provision for inventory obsolescence | 683 | - | |||||||||
| Share-based compensation | 2,211 | 1,725 | |||||||||
| Other non-cash transactions | (822 | ) | 286 | ||||||||
| Cash used in operations before working capital changes | (3,128 | ) | (14,672 | ) | |||||||
| Increase (-) in inventories | (1,931 | ) | (1,090 | ) | |||||||
| Decrease (+) / increase (-) in receivables | 2,320 | (3,226 | ) | ||||||||
| Increase (+) in payables | 550 | 458 | |||||||||
| Net cash outflow from operating activities | (2,189 | ) | (18,530 | ) | |||||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||||||||
| Purchase of property, plant and equipment | (1,157 | ) | (1,188 | ) | |||||||
| Acquisition and generation of intangible assets | - | (971 | ) | ||||||||
| Acquisition of subsidiary – ExoDx | 755 | - | |||||||||
| Acquisition of subsidiary - contingent earnout payment | (19,658 | ) | (555 | ) | |||||||
| Interests received | 1,502 | 1,078 | |||||||||
| Net cash outflow from investing activities | (18,558 | ) | (1,636 | ) | |||||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||||||||
| Proceeds from issuance of shares, net of transaction costs | - | 40,739 | |||||||||
| Proceeds from loan obligation | 24,250 | 53,011 | |||||||||
| Acquisition of subsidiary - contingent earnout payment (financing portion) | (8,313 | ) | - | ||||||||
| Repayment of loan obligation and debt extinguishment costs | (324 | ) | (39,540 | ) | |||||||
| Amendment fee related to OrbiMed / GPS agreement | - | (550 | ) | ||||||||
| Payment of lease liability | (2,322 | ) | (1,883 | ) | |||||||
| Payment of interest | (9,730 | ) | (6,702 | ) | |||||||
| Other financial expenses | (596 | ) | (477 | ) | |||||||
| Net cash inflow from financing activities | 2,965 | 44,598 | |||||||||
| Net increase in cash and cash equivalents | (17,782 | ) | 24,432 | ||||||||
| Cash and cash equivalents at beginning of the financial year | 46,798 | 22,380 | |||||||||
| Effect on exchange rate changes | 16 | (14 | ) | ||||||||
| Cash and cash equivalents at end of the financial year | $ | 29,032 | $ | 46,798 | |||||||
UNAUDITED RECONCILIATION OF IFRS TO NON-IFRS FINANCIAL MEASURES
| Three Months Ended | Year Ended | |||||||||||||||
| In thousands of $ | 2025 | 2024 | 2025 | 2024 | ||||||||||||
| IFRS net loss | $ | (8,928 | ) | $ | (6,841 | ) | $ | (33,519 | ) | $ | (38,069 | ) | ||||
| Amortization of intangible assets | 1,253 | 1,330 | 5,192 | 4,905 | ||||||||||||
| Depreciation and impairment | 1,188 | 863 | 4,198 | 3,134 | ||||||||||||
| Share-based compensation expense | 693 | 666 | 2,211 | 1,725 | ||||||||||||
| Interest expense, net | 2,834 | 1,589 | 10,114 | 6,551 | ||||||||||||
| Provision for inventory obsolescence | (111) | - | 683 | - | ||||||||||||
| Reduction in force severance costs | - | - | 335 | - | ||||||||||||
| Debt extinguishment costs | - | - | - | 3,130 | ||||||||||||
| ExoDx transaction expenses | 96 | - | 1,662 | - | ||||||||||||
| Fair value adjustments (1) | 2,178 | 483 | 10,148 | 2,961 | ||||||||||||
| Other adjustments (2) | 257 | 484 | (298 | ) | 609 | |||||||||||
| Income tax | (1,572 | ) | 48 | (1,857 | ) | 382 | ||||||||||
| Adjusted EBITDA | $ | (2,112 | ) | $ | (1,378 | ) | $ | (1,131 | ) | $ | (14,672 | ) | ||||
1) Primarily related to GPS and ExoDx contingent considerations, option to pay Bio-Techne and Exact Sciences earnout in shares, and prepayment right of the OrbiMed loan
2) Bank fees and other non-cash expenses
For more information:
Tel: +1 917 355 2395
jfraunces@lifesciadvisors.com
Attachment
Source: mdxhealth
